Highlights

[N2N] YoY Quarter Result on 2014-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -17.03%    YoY -     54.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 11,364 10,106 9,301 7,590 6,687 5,973 3,893 19.53%
  YoY % 12.45% 8.65% 22.54% 13.50% 11.95% 53.43% -
  Horiz. % 291.91% 259.59% 238.92% 194.97% 171.77% 153.43% 100.00%
PBT 3,622 2,879 2,255 1,573 1,022 420 -1,172 -
  YoY % 25.81% 27.67% 43.36% 53.91% 143.33% 135.84% -
  Horiz. % -309.04% -245.65% -192.41% -134.22% -87.20% -35.84% 100.00%
Tax -17 0 -37 -19 -15 0 0 -
  YoY % 0.00% 0.00% -94.74% -26.67% 0.00% 0.00% -
  Horiz. % 113.33% -0.00% 246.67% 126.67% 100.00% - -
NP 3,605 2,879 2,218 1,554 1,007 420 -1,172 -
  YoY % 25.22% 29.80% 42.73% 54.32% 139.76% 135.84% -
  Horiz. % -307.59% -245.65% -189.25% -132.59% -85.92% -35.84% 100.00%
NP to SH 3,624 2,902 2,218 1,554 1,007 420 -1,172 -
  YoY % 24.88% 30.84% 42.73% 54.32% 139.76% 135.84% -
  Horiz. % -309.22% -247.61% -189.25% -132.59% -85.92% -35.84% 100.00%
Tax Rate 0.47 % - % 1.64 % 1.21 % 1.47 % - % - % -
  YoY % 0.00% 0.00% 35.54% -17.69% 0.00% 0.00% -
  Horiz. % 31.97% 0.00% 111.56% 82.31% 100.00% - -
Total Cost 7,759 7,227 7,083 6,036 5,680 5,553 5,065 7.36%
  YoY % 7.36% 2.03% 17.35% 6.27% 2.29% 9.63% -
  Horiz. % 153.19% 142.69% 139.84% 119.17% 112.14% 109.63% 100.00%
Net Worth 183,553 177,864 164,132 53,675 40,576 38,699 39,457 29.17%
  YoY % 3.20% 8.37% 205.79% 32.28% 4.85% -1.92% -
  Horiz. % 465.19% 450.78% 415.97% 136.03% 102.84% 98.08% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - 4,662 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 300.00 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 183,553 177,864 164,132 53,675 40,576 38,699 39,457 29.17%
  YoY % 3.20% 8.37% 205.79% 32.28% 4.85% -1.92% -
  Horiz. % 465.19% 450.78% 415.97% 136.03% 102.84% 98.08% 100.00%
NOSH 470,649 468,064 443,600 310,800 296,176 299,999 300,512 7.76%
  YoY % 0.55% 5.51% 42.73% 4.94% -1.27% -0.17% -
  Horiz. % 156.62% 155.76% 147.61% 103.42% 98.56% 99.83% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 31.72 % 28.49 % 23.85 % 20.47 % 15.06 % 7.03 % -30.11 % -
  YoY % 11.34% 19.45% 16.51% 35.92% 114.22% 123.35% -
  Horiz. % -105.35% -94.62% -79.21% -67.98% -50.02% -23.35% 100.00%
ROE 1.97 % 1.63 % 1.35 % 2.90 % 2.48 % 1.09 % -2.97 % -
  YoY % 20.86% 20.74% -53.45% 16.94% 127.52% 136.70% -
  Horiz. % -66.33% -54.88% -45.45% -97.64% -83.50% -36.70% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.41 2.16 2.10 2.44 2.26 1.99 1.30 10.83%
  YoY % 11.57% 2.86% -13.93% 7.96% 13.57% 53.08% -
  Horiz. % 185.38% 166.15% 161.54% 187.69% 173.85% 153.08% 100.00%
EPS 0.77 0.62 0.50 0.50 0.34 0.14 -0.39 -
  YoY % 24.19% 24.00% 0.00% 47.06% 142.86% 135.90% -
  Horiz. % -197.44% -158.97% -128.21% -128.21% -87.18% -35.90% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3900 0.3800 0.3700 0.1727 0.1370 0.1290 0.1313 19.87%
  YoY % 2.63% 2.70% 114.24% 26.06% 6.20% -1.75% -
  Horiz. % 297.03% 289.41% 281.80% 131.53% 104.34% 98.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.90 1.69 1.56 1.27 1.12 1.00 0.65 19.56%
  YoY % 12.43% 8.33% 22.83% 13.39% 12.00% 53.85% -
  Horiz. % 292.31% 260.00% 240.00% 195.38% 172.31% 153.85% 100.00%
EPS 0.61 0.49 0.37 0.26 0.17 0.07 -0.20 -
  YoY % 24.49% 32.43% 42.31% 52.94% 142.86% 135.00% -
  Horiz. % -305.00% -245.00% -185.00% -130.00% -85.00% -35.00% 100.00%
DPS 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3070 0.2975 0.2745 0.0898 0.0679 0.0647 0.0660 29.17%
  YoY % 3.19% 8.38% 205.68% 32.25% 4.95% -1.97% -
  Horiz. % 465.15% 450.76% 415.91% 136.06% 102.88% 98.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.7250 0.8750 0.8350 0.8100 0.4250 0.4600 0.2600 -
P/RPS 30.03 40.53 39.82 33.17 18.82 23.10 20.07 6.94%
  YoY % -25.91% 1.78% 20.05% 76.25% -18.53% 15.10% -
  Horiz. % 149.63% 201.94% 198.41% 165.27% 93.77% 115.10% 100.00%
P/EPS 94.16 141.13 167.00 162.00 125.00 328.57 -66.67 -
  YoY % -33.28% -15.49% 3.09% 29.60% -61.96% 592.83% -
  Horiz. % -141.23% -211.68% -250.49% -242.99% -187.49% -492.83% 100.00%
EY 1.06 0.71 0.60 0.62 0.80 0.30 -1.50 -
  YoY % 49.30% 18.33% -3.23% -22.50% 166.67% 120.00% -
  Horiz. % -70.67% -47.33% -40.00% -41.33% -53.33% -20.00% 100.00%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.86 2.30 2.26 4.69 3.10 3.57 1.98 -1.04%
  YoY % -19.13% 1.77% -51.81% 51.29% -13.17% 80.30% -
  Horiz. % 93.94% 116.16% 114.14% 236.87% 156.57% 180.30% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 23/05/16 25/05/15 22/05/14 27/05/13 24/05/12 25/05/11 -
Price 0.7900 0.8000 0.8250 1.0400 0.4350 0.4500 0.2500 -
P/RPS 32.72 37.05 39.35 42.59 19.27 22.60 19.30 9.19%
  YoY % -11.69% -5.84% -7.61% 121.02% -14.73% 17.10% -
  Horiz. % 169.53% 191.97% 203.89% 220.67% 99.84% 117.10% 100.00%
P/EPS 102.60 129.03 165.00 208.00 127.94 321.43 -64.10 -
  YoY % -20.48% -21.80% -20.67% 62.58% -60.20% 601.45% -
  Horiz. % -160.06% -201.29% -257.41% -324.49% -199.59% -501.45% 100.00%
EY 0.97 0.78 0.61 0.48 0.78 0.31 -1.56 -
  YoY % 24.36% 27.87% 27.08% -38.46% 151.61% 119.87% -
  Horiz. % -62.18% -50.00% -39.10% -30.77% -50.00% -19.87% 100.00%
DY 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.03 2.11 2.23 6.02 3.18 3.49 1.90 1.11%
  YoY % -3.79% -5.38% -62.96% 89.31% -8.88% 83.68% -
  Horiz. % 106.84% 111.05% 117.37% 316.84% 167.37% 183.68% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS